CLEVELAND, Oct. 27, 2015 /PRNewswire/ -- PolyOne Corporation (NYSE: POL) today reported its third quarter results for 2015. Adjusted earnings per share increased 10% to a third quarter record of $0.54, up from $0.49 in the third quarter of 2014. GAAP earnings per share of $0.50 in the third quarter of 2015 increased from $0.35 in the third quarter of 2014. Special items for the third quarter of 2015 included realignment charges and a tax benefit, which resulted in a net after-tax charge of $3.0 million, or $0.04 per share (see Attachment 1).
"I am very pleased to report we delivered our 24th consecutive quarter of year-over-year adjusted earnings per share expansion, overcoming challenging macro-economic conditions including a weaker Euro," said Robert M. Patterson, president and chief executive officer, PolyOne Corporation. "Our Color, Additives & Inks and Specialty Engineered Materials segments continued to lead the way with record-breaking operating income and profitability for the third quarter."
Mr. Patterson added, "Innovation and mix improvement continue to be at the heart of our specialty transformation, and the driving force behind six years of impressive earnings growth. Since we began our specialty journey in 2006, we have shed low margin, high volume commodity business and grown specialty niche applications. While this has resulted in a volume reduction of 16%, gross profit has increased 139%."
Mr. Patterson continued, "However, ours has not been a cost cutting story. In fact, the opposite is true. The near doubling of our commercial resources has made it possible for us to move away from commodity applications toward a much more specialized portfolio."
Revenue for the third quarter of 2015 was $842 million, compared to $958 million in the third quarter of 2014. The decline resulted from unfavorable foreign exchange, lower selling prices in Distribution and Performance Products & Solutions due to lower hydrocarbon based raw material costs and the ongoing integration of the legacy Spartech business.
"Since we acquired Spartech in 2013, we have been implementing our four-pillar strategy and overhauling the culture much the same way we transformed PolyOne in the early years," said Mr. Patterson. "In fact, just like we did at PolyOne, we are focused on improving on-time delivery to customer request date as an important early step. While we still have work to do to get to our goal of 95%, I'm pleased to report progress in this regard as well as numerous operational efficiency and quality gains, all while reducing scrap rates in our plants."
Bradley C. Richardson, executive vice president and chief financial officer, PolyOne Corporation said, "During the quarter, we leveraged our strong free cash flow to deliver value to shareholders, including repurchasing nearly 2.4 million shares and increasing our quarterly dividend by 20% to $0.12 per share."
Mr. Richardson added, "This week, we intend to launch a refinancing of our $317 million senior unsecured notes due 2020 and other outstanding debt with a $550 million term loan due 2022. This will allow us to lock in favorable terms, extend maturities, and enhance our liquidity."
Commenting on the company's outlook, Mr. Patterson said, "We remain focused on what we can control, and we are investing for the future. To drive growth in a challenging macro-economic environment, we have increased our sales force by 6% since the beginning of the year with plans to add more by year end. We are funding these resources with reduced administrative costs and discretionary spending."
Mr. Patterson continued, "These new sellers have hit the ground running and will help us deliver both revenue and margin expansion in 2016. Longer term, our proven four pillar strategy and relentless focus on execution will continue to drive us toward consistently delivering double-digit EPS growth with our sights set on our 2020 Platinum Vision."
About PolyOne
PolyOne Corporation, with 2014 revenues of $3.8 billion, is a premier provider of specialized polymer materials, services and solutions. The company is dedicated to serving customers in diverse industries around the globe, by creating value through collaboration, innovation and an unwavering commitment to excellence. Guided by its Core Values, Sustainability Promise and No Surprises Pledge(SM), PolyOne is committed to its customers, employees, communities and shareholders through ethical, sustainable and fiscally responsible principles. For more information, visit www.polyone.com.
To access PolyOne's news library online, please visit www.polyone.com/news.
Forward-looking Statements
In this press release, statements that are not reported financial results or other historical information are "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements give current expectations or forecasts of future events and are not guarantees of future performance. They are based on management's expectations that involve a number of business risks and uncertainties, any of which could cause actual results to differ materially from those expressed in or implied by the forward-looking statements. They use words such as "will," "anticipate," "estimate," "expect," "project," "intend," "plan," "believe," and other words and terms of similar meaning in connection with any discussion of future operating or financial condition, performance and/or sales. Factors that could cause actual results to differ materially from those implied by these forward-looking statements include, but are not limited to: our ability to realize anticipated savings and operational benefits from the realignment of assets, including the closure of manufacturing facilities; the timing of closings and shifts of production to new facilities related to asset realignments and any unforeseen loss of customers and/or disruptions of service or quality caused by such closings and/or production shifts; separation and severance amounts that differ from original estimates; amounts for non-cash charges related to asset write-offs and accelerated depreciation realignments of property, plant and equipment, that differ from original estimates; our ability to identify and evaluate acquisition targets and consummate acquisitions; the ability to successfully integrate acquired companies into our operations, retain the management teams of acquired companies and retain relationships with customers of acquired companies including, without limitation, Spartech Corporation and/or Accella Performance Materials; disruptions, uncertainty or volatility in the credit markets that could adversely impact the availability of credit already arranged and the availability and cost of credit in the future; our ability to refinance our 2020 Senior Notes and other debt on favorable terms or at all, and within the expected timeframe; the financial condition of our customers, including the ability of customers (especially those that may be highly leveraged and those with inadequate liquidity) to maintain their credit availability; the speed and extent of an economic recovery, including the recovery of the housing market; our ability to achieve new business gains; the effect on foreign operations of currency fluctuations, tariffs and other political, economic and regulatory risks; changes in polymer consumption growth rates and laws and regulations regarding the disposal of plastic in jurisdictions where we conduct business; changes in global industry capacity or in the rate at which anticipated changes in industry capacity come online; fluctuations in raw material prices, quality and supply and in energy prices and supply; production outages or material costs associated with scheduled or unscheduled maintenance programs; unanticipated developments that could occur with respect to contingencies such as litigation and environmental matters; an inability to achieve or delays in achieving or achievement of less than the anticipated financial benefit from initiatives related to working capital reductions, cost reductions and employee productivity goals; an inability to raise or sustain prices for products or services; an inability to maintain appropriate relations with unions and employees; our ability to continue to pay cash dividends; the amount and timing of repurchases of our common shares, if any; and other factors affecting our business beyond our control, including, without limitation, changes in the general economy, changes in interest rates and changes in the rate of inflation. The above list of factors is not exhaustive.
We undertake no obligation to publicly update forward-looking statements, whether as a result of new information, future events or otherwise. You are advised to consult any further disclosures we make on related subjects in our reports on Form 10-Q, 8-K and 10-K that we provide to the Securities and Exchange Commission.
|
|
|
Attachment 1 |
| PolyOne Corporation |
| Summary of Condensed Consolidated Statements of Income (Unaudited) |
| (In millions, except per share data) |
|
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
|
2015 |
|
2014 |
|
2015 |
|
2014 |
|
|
|
|
|
|
|
|
| Sales |
$ |
841.6 |
|
|
$ |
958.4 |
|
|
$ |
2,601.8 |
|
|
$ |
2,966.2 |
|
| Operating income |
69.2 |
|
|
63.6 |
|
|
219.6 |
|
|
169.4 |
|
| Net income from continuing operations attributable to PolyOne shareholders |
44.5 |
|
|
32.3 |
|
|
141.5 |
|
|
92.6 |
|
| Basic earnings per share from continuing operations attributable to PolyOne shareholders |
$ |
0.51 |
|
|
$ |
0.35 |
|
|
$ |
1.60 |
|
|
$ |
0.99 |
|
| Diluted earnings per share from continuing operations attributable to PolyOne shareholders |
$ |
0.50 |
|
|
$ |
0.35 |
|
|
$ |
1.58 |
|
|
$ |
0.98 |
|
Senior management uses comparisons of net income attributable to PolyOne shareholders, excluding special items, and diluted earnings per share (EPS) attributable to PolyOne shareholders, excluding special items, to assess performance and facilitate comparability of results. Below is a reconciliation of these non-GAAP financial measures to their most directly comparable measures calculated and presented in accordance with U.S. GAAP (GAAP).
|
Three Months Ended
September 30, 2015 |
|
Three Months Ended
September 30, 2014 |
| Reconciliation to Condensed Consolidated Statements of Income |
$ |
|
EPS |
|
$ |
|
EPS |
|
|
|
|
|
|
|
|
| Net income from continuing operations attributable to PolyOne shareholders |
$ |
44.5 |
|
|
$ |
0.50 |
|
|
$ |
32.3 |
|
|
$ |
0.35 |
|
| Special items, after tax (Attachment 3) |
3.0 |
|
|
0.04 |
|
|
13.1 |
|
|
0.14 |
|
| Adjusted net income / EPS - excluding special items |
$ |
47.5 |
|
|
$ |
0.54 |
|
|
$ |
45.4 |
|
|
$ |
0.49 |
|
|
Nine Months Ended
September 30, 2015 |
|
Nine Months Ended
September 30, 2014 |
| Reconciliation to Condensed Consolidated Statements of Income |
$ |
|
EPS |
|
$ |
|
EPS |
|
|
|
|
|
|
|
|
| Net income from continuing operations attributable to PolyOne shareholders |
$ |
141.5 |
|
|
$ |
1.58 |
|
|
$ |
92.6 |
|
|
$ |
0.98 |
|
| Special items, after tax (Attachment 3) |
(1.5) |
|
|
(0.01) |
|
|
43.0 |
|
|
0.46 |
|
| Adjusted net income / EPS - excluding special items |
$ |
140.0 |
|
|
$ |
1.57 |
|
|
$ |
135.6 |
|
|
$ |
1.44 |
|
|
|
|
Attachment 2 |
| PolyOne Corporation |
| Condensed Consolidated Statements of Income (Unaudited) |
| (In millions, except per share data) |
|
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
|
2015 |
|
2014 |
|
2015 |
|
2014 |
|
|
|
|
|
|
|
|
| Sales |
$ |
841.6 |
|
|
$ |
958.4 |
|
|
$ |
2,601.8 |
|
|
$ |
2,966.2 |
|
| Cost of sales |
672.5 |
|
|
775.8 |
|
|
2,077.2 |
|
|
2,410.9 |
|
| Gross margin |
169.1 |
|
|
182.6 |
|
|
524.6 |
|
|
555.3 |
|
| Selling and administrative expense |
99.9 |
|
|
119.0 |
|
|
305.0 |
|
|
385.9 |
|
| Operating income |
69.2 |
|
|
63.6 |
|
|
219.6 |
|
|
169.4 |
|
| Interest expense, net |
(16.2) |
|
|
(15.4) |
|
|
(48.5) |
|
|
(46.6) |
|
| Other expense, net |
(1.6) |
|
|
(1.8) |
|
|
(3.0) |
|
|
(3.2) |
|
| Income from continuing operations before income taxes |
51.4 |
|
|
46.4 |
|
|
168.1 |
|
|
119.6 |
|
| Income tax expense |
(6.9) |
|
|
(14.1) |
|
|
(26.4) |
|
|
(27.4) |
|
| Net income from continuing operations |
44.5 |
|
|
32.3 |
|
|
141.7 |
|
|
92.2 |
|
| Income from discontinued operations, net of income taxes |
— |
|
|
0.4 |
|
|
— |
|
|
1.2 |
|
| Net income |
44.5 |
|
|
32.7 |
|
|
141.7 |
|
|
93.4 |
|
| Net (income) loss attributable to noncontrolling interests |
— |
|
|
— |
|
|
(0.2) |
|
|
0.4 |
|
| Net income attributable to PolyOne common shareholders |
$ |
44.5 |
|
|
$ |
32.7 |
|
|
$ |
141.5 |
|
|
$ |
93.8 |
|
|
|
|
|
|
|
|
|
| Earnings per common share attributable to PolyOne common shareholders - Basic: |
|
|
|
|
|
|
| Continuing Operations |
$ |
0.51 |
|
|
$ |
0.35 |
|
|
$ |
1.60 |
|
|
$ |
0.99 |
|
| Discontinued operations |
— |
|
|
0.01 |
|
|
— |
|
|
0.02 |
|
| Total |
$ |
0.51 |
|
|
$ |
0.36 |
|
|
$ |
1.60 |
|
|
$ |
1.01 |
|
|
|
|
|
|
|
|
|
| Earnings per common share attributable to PolyOne common shareholders - Diluted: |
|
|
|
|
|
|
| Continuing Operations |
$ |
0.50 |
|
|
$ |
0.35 |
|
|
$ |
1.58 |
|
|
$ |
0.98 |
|
| Discontinued operations |
— |
|
|
— |
|
|
— |
|
|
0.01 |
|
| Total |
$ |
0.50 |
|
|
$ |
0.35 |
|
|
$ |
1.58 |
|
|
$ |
0.99 |
|
|
|
|
|
|
|
|
|
| Weighted-average shares used to compute earnings per common share: |
|
|
|
|
|
|
|
| Basic |
87.5 |
|
|
91.8 |
|
|
88.5 |
|
|
93.1 |
|
| Diluted |
88.4 |
|
|
93.1 |
|
|
89.4 |
|
|
94.3 |
|
|
|
|
|
|
|
|
|
| Cash dividends declared per share of common stock |
$ |
0.10 |
|
|
$ |
0.08 |
|
|
$ |
0.30 |
|
|
$ |
0.24 |
|
|
|
|
|
|
|
|
|
|
|
|
Attachment 3 |
| PolyOne Corporation |
| Summary of Special Items (Unaudited) |
| (In millions, except per share data) |
|
|
|
|
| Special items (1) |
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
|
2015 |
|
2014 |
|
2015 |
|
2014 |
| Cost of sales: |
|
|
|
|
|
|
|
| Employee separation and restructuring costs |
$ |
(11.6) |
|
|
$ |
(7.8) |
|
|
$ |
(24.8) |
|
|
$ |
(40.9) |
|
| Reimbursement of previously incurred environmental costs |
2.1 |
|
|
1.6 |
|
|
2.6 |
|
|
1.6 |
|
| Environmental remediation costs |
(4.3) |
|
|
(5.9) |
|
|
(7.8) |
|
|
(7.7) |
|
| Impact on cost of sales |
(13.8) |
|
|
(12.1) |
|
|
(30.0) |
|
|
(47.0) |
|
|
|
|
|
|
|
|
|
| Selling and administrative expense: |
|
|
|
|
|
|
|
| Employee separation and restructuring costs |
(1.9) |
|
|
(9.0) |
|
|
(6.7) |
|
|
(38.7) |
|
| Acquisition/divestiture related costs |
(1.1) |
|
|
(0.4) |
|
|
(2.3) |
|
|
(1.1) |
|
| Legal related and other |
(1.9) |
|
|
(0.5) |
|
|
(0.9) |
|
|
2.1 |
|
| Impact on selling and administrative expense |
(4.9) |
|
|
(9.9) |
|
|
(9.9) |
|
|
(37.7) |
|
|
|
|
|
|
|
|
|
| Impact on operating income |
(18.7) |
|
|
(22.0) |
|
|
(39.9) |
|
|
(84.7) |
|
|
|
|
|
|
|
|
|
| Other income, net |
0.1 |
|
|
0.1 |
|
|
0.1 |
|
|
0.6 |
|
| Impact on income from continuing operations before income taxes |
(18.6) |
|
|
(21.9) |
|
|
(39.8) |
|
|
(84.1) |
|
| Income tax benefit on special items |
6.0 |
|
|
8.7 |
|
|
13.7 |
|
|
34.2 |
|
| Tax adjustments(2) |
9.6 |
|
|
0.1 |
|
|
27.6 |
|
|
6.9 |
|
| Impact of special items on net income attributable to PolyOne Shareholders |
$ |
(3.0) |
|
|
$ |
(13.1) |
|
|
$ |
1.5 |
|
|
$ |
(43.0) |
|
|
|
|
|
|
|
|
|
| Diluted earnings per common share impact |
$ |
(0.04) |
|
|
$ |
(0.14) |
|
|
$ |
0.01 |
|
|
$ |
(0.46) |
|
|
|
|
|
|
|
|
|
| Weighted average common shares used to compute earnings per share excluding special items: |
|
|
|
|
|
|
|
| Diluted |
88.4 |
|
93.1 |
|
89.4 |
|
94.3 |
(1) Special items are a non-GAAP financial measure and are used to determine adjusted earnings. Special items include charges related to specific strategic initiatives or financial restructuring such as: consolidation of operations; debt extinguishment costs; employee separation costs resulting from personnel reduction programs, plant phase-in costs, executive separation agreements; asset impairments; mark-to-market adjustments associated with actuarial gains and losses on pension and other post-retirement benefit plans; environmental remediation costs, fines, penalties, remediation costs and related insurance recoveries related to facilities no longer owned or closed in prior years; gains and losses on the divestiture of operating businesses, joint ventures and equity investments; gains and losses on facility or property sales or disposals; results of litigation, fines or penalties, where such litigation (or action relating to the fines or penalties) arose prior to the commencement of the performance period; one-time, non-recurring items; and the effect of changes in accounting principles or other such laws or provisions affecting reported results.
(2) Tax adjustments include the net tax expense/benefit from one-time income tax items, the set-up or reversal of uncertain tax position reserves and deferred income tax valuations allowance adjustments.
|
|
|
Attachment 4 |
| PolyOne Corporation |
| Condensed Consolidated Balance Sheets |
| (In millions) |
|
|
|
|
|
(Unaudited)
September 30,
2015 |
|
|
December 31,
2014 |
| Assets |
|
|
|
| Current assets: |
|
|
|
| Cash and cash equivalents |
$ |
235.7 |
|
|
$ |
238.6 |
|
| Accounts receivable, net |
407.3 |
|
|
396.8 |
|
| Inventories, net |
285.9 |
|
|
309.0 |
|
| Other current assets |
82.8 |
|
|
98.3 |
|
| Total current assets |
1,011.7 |
|
|
1,042.7 |
|
| Property, net |
574.5 |
|
|
596.7 |
|
| Goodwill |
591.0 |
|
|
590.6 |
|
| Intangible assets, net |
345.9 |
|
|
362.7 |
|
| Other non-current assets |
114.3 |
|
|
118.5 |
|
| Total assets |
$ |
2,637.4 |
|
|
$ |
2,711.2 |
|
|
|
|
|
| Liabilities and Shareholders' Equity |
|
|
|
| Current liabilities: |
|
|
|
| Short-term and current portion of long-term debt |
$ |
61.8 |
|
|
$ |
61.8 |
|
| Accounts payable |
374.6 |
|
|
365.9 |
|
| Accrued expenses and other current liabilities |
125.2 |
|
|
173.5 |
|
| Total current liabilities |
561.6 |
|
|
601.2 |
|
| Non-current liabilities: |
|
|
|
| Long-term debt |
1,038.0 |
|
|
962.0 |
|
| Pension and other post-retirement benefits |
69.6 |
|
|
103.7 |
|
| Deferred income taxes |
68.4 |
|
|
88.8 |
|
| Other non-current liabilities |
150.8 |
|
|
178.3 |
|
| Total non-current liabilities |
1,326.8 |
|
|
1,332.8 |
|
| Shareholders' equity: |
|
|
|
| PolyOne shareholders' equity |
747.9 |
|
|
776.3 |
|
| Noncontrolling interests |
1.1 |
|
|
0.9 |
|
| Total equity |
749.0 |
|
|
777.2 |
|
| Total liabilities and shareholders' equity |
$ |
2,637.4 |
|
|
$ |
2,711.2 |
|
|
Attachment 5 |
| PolyOne Corporation |
| Condensed Consolidated Statements of Cash Flows (Unaudited) |
| (In millions) |
|
|
|
Nine Months Ended
September 30, |
|
2015 |
|
2014 |
| Operating Activities |
|
|
|
| Net income |
$ |
141.7 |
|
|
$ |
93.4 |
|
| Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
| Depreciation and amortization |
73.8 |
|
|
76.0 |
|
| Accelerated depreciation and fixed asset charges associated with restructuring activities |
16.1 |
|
|
25.9 |
|
| Provision for doubtful accounts |
0.1 |
|
|
0.2 |
|
| Share-based compensation expense |
6.0 |
|
|
11.4 |
|
| Gain on sale of business |
— |
|
|
(1.2) |
|
| Change in assets and liabilities: |
|
|
|
| Increase in accounts receivable |
(18.5) |
|
|
(37.9) |
|
| Decrease in inventories |
18.9 |
|
|
30.3 |
|
| Increase in accounts payable |
15.0 |
|
|
26.3 |
|
| Decrease in pension and other post-retirement benefits |
(32.1) |
|
|
(24.3) |
|
| Decrease in accrued expenses and other assets and liabilities - net |
(92.4) |
|
|
(68.3) |
|
| Net cash provided by operating activities |
128.6 |
|
|
131.8 |
|
| Investing Activities |
|
|
|
| Capital expenditures |
(61.6) |
|
|
(60.7) |
|
| Proceeds from sale of equity affiliate and other assets |
1.9 |
|
|
28.2 |
|
| Net cash used by investing activities |
(59.7) |
|
|
(32.5) |
|
| Financing Activities |
|
|
|
| Repayment of debt |
— |
|
|
(8.0) |
|
| Borrowings under credit facilities |
781.7 |
|
|
21.7 |
|
| Repayments under credit facilities |
(705.7) |
|
|
(20.9) |
|
| Purchase of common shares |
(117.8) |
|
|
(175.0) |
|
| Exercise of share awards |
4.3 |
|
|
6.8 |
|
| Cash dividends paid |
(26.8) |
|
|
(22.5) |
|
| Net cash used by financing activities |
(64.3) |
|
|
(197.9) |
|
| Effect of exchange rate changes on cash |
(7.5) |
|
|
(3.0) |
|
| Decrease in cash and cash equivalents |
(2.9) |
|
|
(101.6) |
|
| Cash and cash equivalents at beginning of period |
238.6 |
|
|
365.2 |
|
| Cash and cash equivalents at end of period |
$ |
235.7 |
|
|
$ |
263.6 |
|
|
|
|
Attachment 6 |
| PolyOne Corporation |
| Business Segment and Platform Operations (Unaudited) |
| (In millions) |
|
| Operating income at the segment level does not include: special items as defined on Attachment 3; corporate general and administration costs that are not allocated to segments; intersegment sales and profit eliminations; share-based compensation costs; and certain other items that are not included in the measure of segment profit and loss that is reported to and reviewed by the chief operating decision maker. These costs are included in Corporate and eliminations. |
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
|
2015 |
|
2014 |
|
2015 |
|
2014 |
| Sales: |
|
|
|
|
|
|
|
| Global Color, Additives and Inks |
$ |
199.9 |
|
|
$ |
212.0 |
|
|
$ |
625.8 |
|
|
$ |
660.3 |
|
| Global Specialty Engineered Materials |
136.0 |
|
|
145.8 |
|
|
417.6 |
|
|
461.0 |
|
| Designed Structures and Solutions |
112.4 |
|
|
152.3 |
|
|
343.1 |
|
|
489.9 |
|
| Specialty Platform |
448.3 |
|
|
510.1 |
|
|
1,386.5 |
|
|
1,611.2 |
|
| Performance Products and Solutions |
175.2 |
|
|
213.0 |
|
|
541.4 |
|
|
631.8 |
|
| PolyOne Distribution |
259.5 |
|
|
280.5 |
|
|
792.0 |
|
|
851.6 |
|
| Corporate and eliminations |
(41.4) |
|
|
(45.2) |
|
|
(118.1) |
|
|
(128.4) |
|
| Sales |
$ |
841.6 |
|
|
$ |
958.4 |
|
|
$ |
2,601.8 |
|
|
$ |
2,966.2 |
|
|
|
|
|
|
|
|
|
| Gross margin: |
|
|
|
|
|
|
|
| Global Color, Additives and Inks |
$ |
73.4 |
|
|
$ |
71.8 |
|
|
$ |
226.8 |
|
|
$ |
228.4 |
|
| Global Specialty Engineered Materials |
39.6 |
|
|
39.7 |
|
|
123.7 |
|
|
125.8 |
|
| Designed Structures and Solutions |
14.3 |
|
|
25.7 |
|
|
43.2 |
|
|
78.2 |
|
| Specialty Platform |
127.3 |
|
|
137.2 |
|
|
393.7 |
|
|
432.4 |
|
| Performance Products and Solutions |
27.2 |
|
|
29.2 |
|
|
77.1 |
|
|
86.2 |
|
| PolyOne Distribution |
29.4 |
|
|
29.3 |
|
|
87.4 |
|
|
87.9 |
|
| Corporate and eliminations |
(14.8) |
|
|
(13.1) |
|
|
(33.6) |
|
|
(51.2) |
|
| Gross margin |
$ |
169.1 |
|
|
$ |
182.6 |
|
|
$ |
524.6 |
|
|
$ |
555.3 |
|
|
|
|
|
|
|
|
|
| Selling and administrative expense: |
|
|
|
|
|
|
|
| Global Color, Additives and Inks |
$ |
38.9 |
|
|
$ |
41.7 |
|
|
$ |
118.9 |
|
|
$ |
130.2 |
|
| Global Specialty Engineered Materials |
19.6 |
|
|
21.3 |
|
|
60.5 |
|
|
70.2 |
|
| Designed Structures and Solutions |
10.0 |
|
|
12.6 |
|
|
31.2 |
|
|
41.0 |
|
| Specialty Platform |
68.5 |
|
|
75.6 |
|
|
210.6 |
|
|
241.4 |
|
| Performance Products and Solutions |
11.1 |
|
|
11.4 |
|
|
33.2 |
|
|
34.8 |
|
| PolyOne Distribution |
11.8 |
|
|
10.6 |
|
|
35.0 |
|
|
34.7 |
|
| Corporate and eliminations |
8.5 |
|
|
21.4 |
|
|
26.2 |
|
|
75.0 |
|
| Selling and administrative expense |
$ |
99.9 |
|
|
$ |
119.0 |
|
|
$ |
305.0 |
|
|
$ |
385.9 |
|
|
|
|
|
|
|
|
|
| Operating income: |
|
|
|
|
|
|
|
| Global Color, Additives and Inks |
$ |
34.5 |
|
|
$ |
30.1 |
|
|
$ |
107.9 |
|
|
$ |
98.2 |
|
| Global Specialty Engineered Materials |
20.0 |
|
|
18.4 |
|
|
63.2 |
|
|
55.6 |
|
| Designed Structures and Solutions |
4.3 |
|
|
13.1 |
|
|
12.0 |
|
|
37.2 |
|
| Specialty Platform |
58.8 |
|
|
61.6 |
|
|
183.1 |
|
|
191.0 |
|
| Performance Products and Solutions |
16.1 |
|
|
17.8 |
|
|
43.9 |
|
|
51.4 |
|
| PolyOne Distribution |
17.6 |
|
|
18.7 |
|
|
52.4 |
|
|
53.2 |
|
| Corporate and eliminations |
(23.3) |
|
|
(34.5) |
|
|
(59.8) |
|
|
(126.2) |
|
| Operating income |
$ |
69.2 |
|
|
$ |
63.6 |
|
|
$ |
219.6 |
|
|
$ |
169.4 |
|
The Specialty Platform consists of our three specialty segments: Global Specialty Engineered Materials; Global Color, Additives and Inks; and Designed Structures and Solutions. We present Specialty Platform sales, gross margin, selling and administration, and operating income because management believes that this is useful information to investors by highlighting our collective progress in advancing our specialization strategy.
|
|
|
Attachment 7 |
| PolyOne Corporation |
| Reconciliation of Non-GAAP Financial Measures (Unaudited) |
| (In millions, except per share data) |
|
| Senior management uses gross margin before special items and operating income before special items to assess performance and allocate resources because senior management believes that these measures are useful in understanding current profitability levels and that current levels may serve as a base for future performance. In addition, operating income before the effect of special items is a component of various PolyOne annual and long-term employee incentive plans and is used in debt covenant calculations. Below is a reconciliation of non-GAAP financial measures to the most directly comparable measures calculated and presented in accordance with GAAP. See Attachment 3 for a definition of special items. |
|
| The table below reconciles gross margin before special items and operating income before special items to their most comparable GAAP figures. |
|
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
|
2015 |
|
2014 |
|
2015 |
|
2014 |
|
|
|
|
|
|
|
|
| Sales |
$ |
841.6 |
|
|
$ |
958.4 |
|
|
$ |
2,601.8 |
|
|
$ |
2,966.2 |
|
|
|
|
|
|
|
|
|
| Gross margin before special items |
182.9 |
|
|
194.7 |
|
|
554.6 |
|
|
602.3 |
|
| Special items in gross margin (Attachment 3) |
(13.8) |
|
|
(12.1) |
|
|
(30.0) |
|
|
(47.0) |
|
| Gross margin - GAAP |
$ |
169.1 |
|
|
$ |
182.6 |
|
|
$ |
524.6 |
|
|
$ |
555.3 |
|
|
|
|
|
|
|
|
|
| Gross margin before special items as a percent of sales |
21.7 |
% |
|
20.3 |
% |
|
21.3 |
% |
|
20.3 |
% |
|
|
|
|
|
|
|
|
| Operating income before special items |
87.9 |
|
|
85.6 |
|
|
259.5 |
|
|
254.1 |
|
| Special items in operating income (Attachment 3) |
(18.7) |
|
|
(22.0) |
|
|
(39.9) |
|
|
(84.7) |
|
| Operating income - GAAP |
$ |
69.2 |
|
|
$ |
63.6 |
|
|
$ |
219.6 |
|
|
$ |
169.4 |
|
|
|
|
|
|
|
|
|
| Operating income before special items as a percent of sales |
10.4 |
% |
|
8.9 |
% |
|
10.0 |
% |
|
8.6 |
% |
The tables below reconcile pre-special income tax expense and the pre-special effective tax rate to their most comparable GAAP figures.
|
Three Months Ended
September 30, 2015 |
|
Three Months Ended
September 30, 2014 |
|
GAAP
Results |
|
Special
Items |
|
Pre-special Results |
|
GAAP
Results |
|
Special Items |
|
Pre-special Results |
|
|
|
|
|
|
|
|
|
|
|
|
| Income from continuing operations before income taxes |
$ |
51.4 |
|
|
$ |
18.6 |
|
|
$ |
70.0 |
|
|
$ |
46.4 |
|
|
$ |
21.9 |
|
|
$ |
68.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Income tax expense - GAAP |
(6.9) |
|
|
— |
|
|
(6.9) |
|
|
(14.1) |
|
|
— |
|
|
(14.1) |
|
| Income tax benefit on special items (Attachment 3) |
— |
|
|
(6.0) |
|
|
(6.0) |
|
|
— |
|
|
(8.7) |
|
|
(8.7) |
|
| Tax adjustments (Attachment 3) |
— |
|
|
(9.6) |
|
|
(9.6) |
|
|
— |
|
|
(0.1) |
|
|
(0.1) |
|
| Income tax expense |
$ |
(6.9) |
|
|
$ |
(15.6) |
|
|
$ |
(22.5) |
|
|
$ |
(14.1) |
|
|
$ |
(8.8) |
|
|
$ |
(22.9) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Effective Tax Rate |
13.4 |
% |
|
|
|
32.1 |
% |
|
30.4 |
% |
|
|
|
33.5 |
% |
|
Nine Months Ended September 30, 2015 |
|
Nine Months Ended September 30, 2014 |
|
GAAP
Results |
|
Special
Items |
|
Pre-special Results |
|
GAAP
Results |
|
Special
Items |
|
Pre-special Results |
|
|
|
|
|
|
|
|
|
|
|
|
| Income from continuing operations before income taxes |
$ |
168.1 |
|
|
$ |
39.8 |
|
|
$ |
207.9 |
|
|
$ |
119.6 |
|
|
$ |
84.1 |
|
|
$ |
203.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Income tax expense - GAAP |
(26.4) |
|
|
— |
|
|
(26.4) |
|
|
(27.4) |
|
|
— |
|
|
(27.4) |
|
| Income tax benefit on special items (Attachment 3) |
— |
|
|
(13.7) |
|
|
(13.7) |
|
|
— |
|
|
(34.2) |
|
|
(34.2) |
|
| Tax adjustments (Attachment 3) |
— |
|
|
(27.6) |
|
|
(27.6) |
|
|
— |
|
|
(6.9) |
|
|
(6.9) |
|
| Income tax expense |
$ |
(26.4) |
|
|
$ |
(41.3) |
|
|
$ |
(67.7) |
|
|
$ |
(27.4) |
|
|
$ |
(41.1) |
|
|
$ |
(68.5) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Effective Tax Rate |
15.7 |
% |
|
|
|
32.6 |
% |
|
22.9 |
% |
|
|
|
33.6 |
% |
The tables below reconcile gross margin before special items to the most comparable GAAP figures.
|
|
Three Months Ended |
|
Nine Months Ended |
|
Trailing Twelve
Months (TTM) Ended |
| (In millions) |
|
December 31, 2014 |
|
September 30, 2015 |
|
September 30, 2015 |
|
|
|
|
|
|
|
| Gross margin - GAAP |
|
$ |
152.6 |
|
|
$ |
524.6 |
|
|
$ |
677.2 |
|
| Special items in gross margin |
|
15.8 |
|
|
30.0 |
|
|
45.8 |
|
| Gross margin excluding special items |
|
$ |
168.4 |
|
|
$ |
554.6 |
|
|
$ |
723.0 |
|
|
|
|
|
|
|
|
Photo - http://photos.prnewswire.com/prnh/20151026/280519
Photo - http://photos.prnewswire.com/prnh/20151026/280518
SOURCE PolyOne Corporation
Related Links
http://www.polyone.com
Share this article